Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.6% first-year return on $132k initial cash invested.
-17.6%
Cash On Cash
1.64%
Cap Rate
0.29
DSCR
$2,472
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $4,407 expenses = $1,935 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,424
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,472
Total Expenses
$4,407
Mortgage P&I
104%
$2,577
Property Taxes
18%
$454
Home Insurance
8%
$189
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618